Basic Materials / Building MaterialsBSE
$51.69
+0.44 (+0.86%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $29.3M · quality 46.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
26/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$465M
P/E
N/A
•EV/EBITDA
N/A
•ROE
71.0%
↑Gross Margin
70.3%
↑Debt/Equity
-1.76
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-18.5%
FCF CAGR
—
FCF margin
2.3%
FCF / Net income
-0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.29B · net income $-230.9M · FCF $29.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.29B | $1.29B | $1.07B | $2.23B | $2.37B |
| Net Income | $-230.9M | $-230.9M | $-569.8M | $-106.5M | $-78.3M |
| EBITDA | $-220.3M | $-220.3M | $-414.9M | $37.2M | $116.2M |
| EPS | — | — | -63.31 | -11.83 | -8.70 |
| Gross Margin | 70.3% | 70.3% | 67.8% | 25.3% | 29.5% |
| Operating Margin | -28.2% | -28.2% | -53.4% | -3.5% | 0.2% |
| Net Margin | -18.0% | -18.0% | -53.0% | -4.8% | -3.3% |
| Balance Sheet | |||||
| Debt/Equity | -1.76 | -1.76 | -5.58 | 0.97 | 1.36 |
| Cash Flow | |||||
| Free Cash Flow | $29.3M | $29.3M | $-167.3M | $546.0M | $-39.7M |
| Returns | |||||
| ROE | 71.0% | 71.0% | 502.3% | -23.4% | -13.9% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 12.92 | 6.93 |
| P/B | — | — | — | 0.13 | 0.11 |
| Growth & Yield | |||||
| Revenue Growth | 19.6% | 19.6% | -51.9% | -5.8% | — |
| EPS Growth | — | — | -435.2% | -36.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+129.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-63.31 → n/d
Residual
+129.4%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.